Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£107,580First Year

Profit From Rental Income

After 5 Years

£30,774

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£93,871

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,116	£22,448	£22,784	£23,354	£23,938	£114,640
Total Expenses	£15,159	£15,242	£15,316	£15,415	£15,516	£76,648
Profit Before Tax	£6,957	£7,206	£7,468	£7,939	£8,422	£37,992
Profit After Tax	£5,636	£5,837	£6,049	£6,431	£6,822	£30,774
Change In Property Value	£10,207	£19,274	£22,183	£23,514	£18,693	£93,871
Net Return	£15,842	£25,111	£28,232	£29,944	£25,515	£124,644
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change